[GESHEN] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 67.86%
YoY- -17.34%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 108,233 76,361 53,956 43,777 38,126 46,509 42,582 16.80%
PBT 10,805 6,109 5,972 2,112 1,661 2,553 170 99.64%
Tax -3,297 -2,496 -1,984 -1,144 -548 -854 -48 102.23%
NP 7,508 3,613 3,988 968 1,113 1,699 122 98.57%
-
NP to SH 7,196 2,904 3,472 987 1,194 1,737 82 110.66%
-
Tax Rate 30.51% 40.86% 33.22% 54.17% 32.99% 33.45% 28.24% -
Total Cost 100,725 72,748 49,968 42,809 37,013 44,810 42,460 15.46%
-
Net Worth 93,827 72,215 68,516 44,723 42,367 41,503 25,625 24.12%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 93,827 72,215 68,516 44,723 42,367 41,503 25,625 24.12%
NOSH 80,000 76,825 76,984 77,109 77,032 76,858 51,250 7.69%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.94% 4.73% 7.39% 2.21% 2.92% 3.65% 0.29% -
ROE 7.67% 4.02% 5.07% 2.21% 2.82% 4.19% 0.32% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 140.73 99.40 70.09 56.77 49.49 60.51 83.09 9.17%
EPS 8.71 3.78 4.51 1.28 1.55 2.26 0.11 107.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.94 0.89 0.58 0.55 0.54 0.50 16.01%
Adjusted Per Share Value based on latest NOSH - 76,730
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 84.30 59.48 42.03 34.10 29.70 36.23 33.17 16.80%
EPS 5.60 2.26 2.70 0.77 0.93 1.35 0.06 112.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7308 0.5625 0.5337 0.3483 0.33 0.3233 0.1996 24.12%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.12 1.86 0.73 0.49 0.21 0.21 0.28 -
P/RPS 1.51 1.87 1.04 0.86 0.42 0.35 0.34 28.17%
P/EPS 22.66 49.21 16.19 38.28 13.55 9.29 175.00 -28.85%
EY 4.41 2.03 6.18 2.61 7.38 10.76 0.57 40.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.98 0.82 0.84 0.38 0.39 0.56 20.77%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/08/17 11/08/16 27/08/15 28/08/14 29/08/13 27/08/12 15/08/11 -
Price 2.14 1.67 0.815 0.50 0.23 0.21 0.25 -
P/RPS 1.52 1.68 1.16 0.88 0.46 0.35 0.30 31.02%
P/EPS 22.87 44.18 18.07 39.06 14.84 9.29 156.25 -27.38%
EY 4.37 2.26 5.53 2.56 6.74 10.76 0.64 37.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.78 0.92 0.86 0.42 0.39 0.50 23.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment